Balance sheet
Code20242025
Assets
Total assets20/58€27.39M€28.38M▲
Fixed assets21/28€24.73M€24.65M▼
Tangible fixed assets22/27€963k€881k▼
Land and buildings22€648k€606k▼
Furniture and vehicles24€315k€275k▼
Financial fixed assets28€23.76M€23.76M=
Affiliated companies280/1€23.76M€23.76M=
Participating interests280€23.76M€23.76M=
Current assets29/58€2.67M€3.73M▲
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€1.90M€2.31M▲
Trade receivables40€1.06M€1.23M▲
Other amounts receivable41€842k€1.08M▲
Current investments50/53€0-
Other investments51/53€0-
Cash at bank and in hand54/58€755k€1.41M▲
Deferred charges and accrued income490/1€10k€9k▼
Equity and liabilities
Total equity and liabilities10/49€27.39M€28.38M▲
Equity10/15€16.88M€19.41M▲
Contributions10/11€2.32M€2.32M=
Reserves13€14.56M€17.09M▲
Distributable reserves133€14.56M€17.09M▲
Amounts payable17/49€10.51M€8.97M▼
Amounts payable after more than one year17€9.04M€7.34M▼
Financial debts170/4€7.84M€6.79M▼
Credit institutions173€7.84M€6.79M▼
Other amounts payable178/9€1.20M€550k▼
Amounts payable within one year42/48€1.47M€1.64M▲
Current portion of amounts payable after more than one year42€863k€1.05M▲
Trade debts44€21k€20k▼
Suppliers440/4€21k€20k▼
Taxes, remuneration and social security45€383k€481k▲
Taxes450/3€331k€423k▲
Remuneration and social security454/9€53k€57k▲
Other amounts payable47/48€207k€87k▼
Accrued charges and deferred income492/3€2k€791▼
Income statement
Code20242025
Operating income70/76A€2.24M€2.50M▲
Turnover70€2.14M€2.35M▲
Other operating income74€96k€145k▲
Non-recurring operating income76A-€5k
Operating charges60/66A€808k€882k▲
Goods for resale, raw materials and consumables60€95k€116k▲
Purchases600/8€95k€116k▲
Services and other goods61€231k€232k▲
Remuneration, social security and pensions62€303k€329k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€159k€182k▲
Other operating charges640/8€21k€22k▲
Operating profit (loss)9901€1.43M€1.62M▲
Financial income75/76B€2.60M€1.60M▼
Recurring financial income75€2.60M€1.60M▼
Income from financial fixed assets750€2.60M€1.58M▼
Income from current assets751€313€4k▲
Other financial income752/9€8k€17k▲
Financial charges65/66B€304k€367k▲
Recurring financial charges65€304k€367k▲
Debt charges650€330k€365k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-39k€0▲
Other financial charges652/9€12k€1k▼
Profit (loss) for the period before taxes9903€3.73M€2.86M▼
Income taxes67/77€286k€334k▲
Taxes670/3€286k€334k▲
Profit (loss) for the period9904€3.45M€2.52M▼
Profit (loss) for the period to be appropriated9905€3.45M€2.52M▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.45M€2.52M▼
Transfer to equity691/2€3.45M€2.52M▼
To other reserves6921€3.45M€2.52M▼
Social balance
Average headcount (FTE)90875.75.7=